| Ingresos TV | $231K |
| Bonus TV por Posición | $76K |
| Ingresos por partido | $0 |
| Patrocinio | $89K |
| Merchandising | $974K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $25K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $18K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $336K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.7M | $1.5M | $272K | $-3.7M |
| Jun 2028 | $1.5M | $1.4M | $114K | $-3.9M |
| May 2028 | $1.6M | $2.8M | $-1.2M | $-4.1M |
| Abr 2028 | $1.7M | $1.7M | $-5K | $-2.9M |
| Mar 2028 | $1.8M | $1.8M | $-31K | $-2.9M |
| Feb 2028 | $3.5M | $1.9M | $1.6M | $-2.8M |
| Ene 2028 | $1.6M | $1.9M | $-311K | $-4.4M |
| Dic 2027 | $1.6M | $1.8M | $-199K | $-4.1M |
| Nov 2027 | $1.6M | $1.8M | $-217K | $-3.9M |
| Oct 2027 | $1.5M | $3.5M | $-2.0M | $-3.7M |
| Sep 2027 | $2.3M | $1.9M | $337K | $-1.7M |
| Ago 2027 | $1.4M | $1.3M | $175K | $-2.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $553K |
| Greenfield Foods | $513K |